[GUH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.64%
YoY- -31.59%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 280,441 274,436 265,900 299,379 291,982 296,122 307,040 -5.85%
PBT 23,281 24,320 25,076 33,637 30,389 28,718 32,128 -19.30%
Tax -7,182 -5,838 -5,780 -13,124 -13,662 -6,196 -5,476 19.79%
NP 16,098 18,482 19,296 20,513 16,726 22,522 26,652 -28.52%
-
NP to SH 16,101 18,484 19,300 20,513 16,726 22,522 26,652 -28.51%
-
Tax Rate 30.85% 24.00% 23.05% 39.02% 44.96% 21.58% 17.04% -
Total Cost 264,342 255,954 246,604 278,866 275,256 273,600 280,388 -3.84%
-
Net Worth 528,490 514,911 506,229 494,958 480,051 488,684 490,396 5.10%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 17,616 26,405 - 13,234 17,681 26,558 - -
Div Payout % 109.41% 142.86% - 64.52% 105.71% 117.92% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 528,490 514,911 506,229 494,958 480,051 488,684 490,396 5.10%
NOSH 264,245 264,057 263,661 264,683 265,221 265,589 266,520 -0.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.74% 6.73% 7.26% 6.85% 5.73% 7.61% 8.68% -
ROE 3.05% 3.59% 3.81% 4.14% 3.48% 4.61% 5.43% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 106.13 103.93 100.85 113.11 110.09 111.50 115.20 -5.31%
EPS 6.09 7.00 7.32 7.75 6.31 8.48 10.00 -28.13%
DPS 6.67 10.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 2.00 1.95 1.92 1.87 1.81 1.84 1.84 5.71%
Adjusted Per Share Value based on latest NOSH - 263,841
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.42 97.29 94.27 106.14 103.52 104.98 108.85 -5.85%
EPS 5.71 6.55 6.84 7.27 5.93 7.98 9.45 -28.50%
DPS 6.25 9.36 0.00 4.69 6.27 9.42 0.00 -
NAPS 1.8736 1.8255 1.7947 1.7548 1.7019 1.7325 1.7386 5.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.935 0.99 1.07 1.04 1.33 1.40 1.20 -
P/RPS 0.88 0.95 1.06 0.92 1.21 1.26 1.04 -10.53%
P/EPS 15.34 14.14 14.62 13.42 21.09 16.51 12.00 17.76%
EY 6.52 7.07 6.84 7.45 4.74 6.06 8.33 -15.05%
DY 7.13 10.10 0.00 4.81 5.01 7.14 0.00 -
P/NAPS 0.47 0.51 0.56 0.56 0.73 0.76 0.65 -19.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 19/05/14 -
Price 1.05 0.94 1.04 1.09 1.19 1.56 1.39 -
P/RPS 0.99 0.90 1.03 0.96 1.08 1.40 1.21 -12.51%
P/EPS 17.23 13.43 14.21 14.06 18.87 18.40 13.90 15.37%
EY 5.80 7.45 7.04 7.11 5.30 5.44 7.19 -13.33%
DY 6.35 10.64 0.00 4.59 5.60 6.41 0.00 -
P/NAPS 0.53 0.48 0.54 0.58 0.66 0.85 0.76 -21.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment